Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JORGENSEN ENGINEERING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.3% 4.2% 4.2% 0.4% 0.4% 0.5% 7.3% 7.3%   Credit score (0-100)   49 49 48 100 99 98 33 33   Credit rating   BBB BBB BBB AAA AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 16.9 15.6 19.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 323 343 343 343   Gross profit   0.0 0.0 0.0 139 135 172 0.0 0.0   EBITDA   0.0 0.0 0.0 36.3 26.1 46.1 0.0 0.0   EBIT   0.0 0.0 0.0 32.3 21.8 41.6 0.0 0.0   Pre-tax profit (PTP)   24.2 26.3 25.8 32.1 21.6 45.6 0.0 0.0   Net earnings   24.2 26.3 25.8 25.0 16.8 36.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 32.1 21.6 45.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 66.5 66.1 63.0 0.0 0.0   Shareholders equity total   97.3 99.6 125 126 119 139 72.4 72.4   Interest-bearing liabilities   0.0 0.0 0.0 20.7 19.2 18.0 0.0 0.0   Balance sheet total (assets)   230 233 228 270 259 313 72.4 72.4   Net Debt   0.0 0.0 0.0 20.4 19.2 18.0 -72.4 -72.4     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 323 343 343 343   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 6.2% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 139 135 172 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% -2.4% 27.1% -100.0% 0.0%   Employees   0 0 0 139 147 149 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 5.8% 1.4% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   230 233 228 270 259 313 72 72   Balance sheet change%   -12.1% 1.5% -2.1% 18.5% -4.2% 20.8% -76.9% 0.0%   Added value   0.0 0.0 0.0 36.3 25.8 46.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 8.0% 13.4% 0.0% 0.0%   Investments   -56 0 0 65 -5 -8 -65 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 8.1% 13.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 6.7% 12.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 23.3% 16.1% 24.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 5.2% 10.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 6.5% 11.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 6.7% 13.3% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 12.9% 8.2% 16.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 16.3% 13.2% 26.4% 0.0% 0.0%   ROE %   24.2% 26.7% 22.9% 19.8% 13.7% 27.8% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 59.0% 56.4% 60.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 35.9% 42.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 35.9% 42.9% -21.1% -21.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 56.1% 73.6% 39.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 16.4% 16.1% 12.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 3.8 3.6 4.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.9 1.9 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.3 0.0 0.0 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 31.3 78.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 861.0 587.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 58.9% 71.7% 21.1% 21.1%   Net working capital   0.0 0.0 0.0 95.1 92.3 115.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 28.5% 33.7% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 2 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0